[GAMUDA] QoQ Annualized Quarter Result on 31-Oct-2014 [#1]

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Annualized Quarter Result
Revenue	2,399,918	2,368,865	2,445,746	2,278,544	2,229,572	2,183,434	2,007,496	12.67%
YoY %	1.31%	-3.14%	7.34%	2.20%	2.11%	8.76%	-	-
Horiz. %	119.55%	118.00%	121.83%	113.50%	111.06%	108.76%	100.00%	-
PBT	858,189	890,225	917,282	915,352	851,645	821,176	784,520	6.18%
YoY %	-3.60%	-2.95%	0.21%	7.48%	3.71%	4.67%	-	-
Horiz. %	109.39%	113.47%	116.92%	116.68%	108.56%	104.67%	100.00%	-
Tax	-132,731	-129,604	-130,820	-116,776	-116,562	-124,542	-101,270	19.82%
YoY %	-2.41%	0.93%	-12.03%	-0.18%	6.41%	-22.98%	-	-
Horiz. %	131.07%	127.98%	129.18%	115.31%	115.10%	122.98%	100.00%	-
NP	725,458	760,621	786,462	798,576	735,083	696,633	683,250	4.08%
YoY %	-4.62%	-3.29%	-1.52%	8.64%	5.52%	1.96%	-	-
Horiz. %	106.18%	111.32%	115.11%	116.88%	107.59%	101.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	682,138	704,613	736,054	743,396	719,398	684,684	671,190	1.08%
YoY %	-3.19%	-4.27%	-0.99%	3.34%	5.07%	2.01%	-	-
Horiz. %	101.63%	104.98%	109.66%	110.76%	107.18%	102.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.47%	14.56%	14.26%	12.76%	13.69%	15.17%	12.91%	-
YoY %	6.25%	2.10%	11.76%	-6.79%	-9.76%	17.51%	-	-
Horiz. %	119.83%	112.78%	110.46%	98.84%	106.04%	117.51%	100.00%	-
Total Cost	1,674,460	1,608,244	1,659,284	1,479,968	1,494,489	1,486,801	1,324,246	16.98%
YoY %	4.12%	-3.08%	12.12%	-0.97%	0.52%	12.28%	-	-
Horiz. %	126.45%	121.45%	125.30%	111.76%	112.86%	112.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,199,111	6,038,205	5,923,882	5,691,625	5,425,948	5,320,902	5,150,673	13.18%
YoY %	2.66%	1.93%	4.08%	4.90%	1.97%	3.30%	-	-
Horiz. %	120.36%	117.23%	115.01%	110.50%	105.34%	103.30%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Dividend
Div	282,849	374,462	279,868	557,547	275,895	366,958	274,702	1.97%
YoY %	-24.47%	33.80%	-49.80%	102.09%	-24.82%	33.58%	-	-
Horiz. %	102.97%	136.32%	101.88%	202.96%	100.43%	133.58%	100.00%	-
Div Payout %	41.47%	53.14%	38.02%	75.00%	38.35%	53.60%	40.93%	-
YoY %	-21.96%	39.77%	-49.31%	95.57%	-28.45%	30.96%	-	-
Horiz. %	101.32%	129.83%	92.89%	183.24%	93.70%	130.96%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Equity
Net Worth	6,199,111	6,038,205	5,923,882	5,691,625	5,425,948	5,320,902	5,150,673	13.18%
YoY %	2.66%	1.93%	4.08%	4.90%	1.97%	3.30%	-	-
Horiz. %	120.36%	117.23%	115.01%	110.50%	105.34%	103.30%	100.00%	-
NOSH	2,357,076	2,340,389	2,332,237	2,323,112	2,299,130	2,293,492	2,289,188	1.97%
YoY %	0.71%	0.35%	0.39%	1.04%	0.25%	0.19%	-	-
Horiz. %	102.97%	102.24%	101.88%	101.48%	100.43%	100.19%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Ratio Analysis
NP Margin	30.23%	32.11%	32.16%	35.05%	32.97%	31.91%	34.03%	-
YoY %	-5.85%	-0.16%	-8.25%	6.31%	3.32%	-6.23%	-	-
Horiz. %	88.83%	94.36%	94.50%	103.00%	96.89%	93.77%	100.00%	-
ROE	11.00%	11.67%	12.43%	13.06%	13.26%	12.87%	13.03%	-
YoY %	-5.74%	-6.11%	-4.82%	-1.51%	3.03%	-1.23%	-	-
Horiz. %	84.42%	89.56%	95.40%	100.23%	101.77%	98.77%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Per Share
RPS	101.82	101.22	104.87	98.08	96.97	95.20	87.69	10.50%
YoY %	0.59%	-3.48%	6.92%	1.14%	1.86%	8.56%	-	-
Horiz. %	116.11%	115.43%	119.59%	111.85%	110.58%	108.56%	100.00%	-
EPS	28.94	30.11	31.56	32.00	31.29	29.85	29.32	-0.86%
YoY %	-3.89%	-4.59%	-1.38%	2.27%	4.82%	1.81%	-	-
Horiz. %	98.70%	102.69%	107.64%	109.14%	106.72%	101.81%	100.00%	-
DPS	12.00	16.00	12.00	24.00	12.00	16.00	12.00	0.00%
YoY %	-25.00%	33.33%	-50.00%	100.00%	-25.00%	33.33%	-	-
Horiz. %	100.00%	133.33%	100.00%	200.00%	100.00%	133.33%	100.00%	-
NAPS	2.63	2.58	2.54	2.45	2.36	2.32	2.25	10.99%
YoY %	1.94%	1.57%	3.67%	3.81%	1.72%	3.11%	-	-
Horiz. %	116.89%	114.67%	112.89%	108.89%	104.89%	103.11%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Adjusted Per Share Value based on latest NOSH - 2,323,112
RPS	86.62	85.50	88.27	82.24	80.47	78.80	72.45	12.68%
YoY %	1.31%	-3.14%	7.33%	2.20%	2.12%	8.76%	-	-
Horiz. %	119.56%	118.01%	121.84%	113.51%	111.07%	108.76%	100.00%	-
EPS	24.62	25.43	26.57	26.83	25.96	24.71	24.22	1.10%
YoY %	-3.19%	-4.29%	-0.97%	3.35%	5.06%	2.02%	-	-
Horiz. %	101.65%	105.00%	109.70%	110.78%	107.18%	102.02%	100.00%	-
DPS	10.21	13.52	10.10	20.12	9.96	13.24	9.91	2.01%
YoY %	-24.48%	33.86%	-49.80%	102.01%	-24.77%	33.60%	-	-
Horiz. %	103.03%	136.43%	101.92%	203.03%	100.50%	133.60%	100.00%	-
NAPS	2.2374	2.1793	2.1381	2.0542	1.9583	1.9204	1.859	13.18%
YoY %	2.67%	1.93%	4.08%	4.90%	1.97%	3.30%	-	-
Horiz. %	120.36%	117.23%	115.01%	110.50%	105.34%	103.30%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/15	30/04/15	30/01/15	31/10/14	31/07/14	30/04/14	30/01/14	-
Price	4.82	5.23	5.07	5.12	4.78	4.61	4.47	-
P/RPS	4.73	5.17	4.83	5.22	4.93	4.84	5.10	-4.91%
YoY %	-8.51%	7.04%	-7.47%	5.88%	1.86%	-5.10%	-	-
Horiz. %	92.75%	101.37%	94.71%	102.35%	96.67%	94.90%	100.00%	-
P/EPS	16.66	17.37	16.06	16.00	15.28	15.44	15.25	6.08%
YoY %	-4.09%	8.16%	0.37%	4.71%	-1.04%	1.25%	-	-
Horiz. %	109.25%	113.90%	105.31%	104.92%	100.20%	101.25%	100.00%	-
EY	6.00	5.76	6.22	6.25	6.55	6.48	6.56	-5.79%
YoY %	4.17%	-7.40%	-0.48%	-4.58%	1.08%	-1.22%	-	-
Horiz. %	91.46%	87.80%	94.82%	95.27%	99.85%	98.78%	100.00%	-
DY	2.49	3.06	2.37	4.69	2.51	3.47	2.68	-4.79%
YoY %	-18.63%	29.11%	-49.47%	86.85%	-27.67%	29.48%	-	-
Horiz. %	92.91%	114.18%	88.43%	175.00%	93.66%	129.48%	100.00%	-
P/NAPS	1.83	2.03	2.00	2.09	2.03	1.99	1.99	-5.44%
YoY %	-9.85%	1.50%	-4.31%	2.96%	2.01%	0.00%	-	-
Horiz. %	91.96%	102.01%	100.50%	105.03%	102.01%	100.00%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Price Multiplier on Announcement Date
Date	28/09/15	23/06/15	26/03/15	16/12/14	29/09/14	26/06/14	27/03/14	-
Price	4.50	4.94	5.20	4.80	4.81	4.72	4.64	-
P/RPS	4.42	4.88	4.96	4.89	4.96	4.96	5.29	-11.31%
YoY %	-9.43%	-1.61%	1.43%	-1.41%	0.00%	-6.24%	-	-
Horiz. %	83.55%	92.25%	93.76%	92.44%	93.76%	93.76%	100.00%	-
P/EPS	15.55	16.41	16.48	15.00	15.37	15.81	15.83	-1.18%
YoY %	-5.24%	-0.42%	9.87%	-2.41%	-2.78%	-0.13%	-	-
Horiz. %	98.23%	103.66%	104.11%	94.76%	97.09%	99.87%	100.00%	-
EY	6.43	6.09	6.07	6.67	6.51	6.32	6.32	1.16%
YoY %	5.58%	0.33%	-9.00%	2.46%	3.01%	0.00%	-	-
Horiz. %	101.74%	96.36%	96.04%	105.54%	103.01%	100.00%	100.00%	-
DY	2.67	3.24	2.31	5.00	2.49	3.39	2.59	2.05%
YoY %	-17.59%	40.26%	-53.80%	100.80%	-26.55%	30.89%	-	-
Horiz. %	103.09%	125.10%	89.19%	193.05%	96.14%	130.89%	100.00%	-
P/NAPS	1.71	1.91	2.05	1.96	2.04	2.03	2.06	-11.70%
YoY %	-10.47%	-6.83%	4.59%	-3.92%	0.49%	-1.46%	-	-
Horiz. %	83.01%	92.72%	99.51%	95.15%	99.03%	98.54%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

DSONIC

DATASONIC GROUP BERHAD

436

PTRANS

PERAK TRANSIT BERHAD

394

MPI

MALAYSIAN PACIFIC INDUSTRIES

389

HLIND

HONG LEONG INDUSTRIES BHD

358

JCY

JCY INTERNATIONAL BERHAD

275

PBBANK

PUBLIC BANK BHD

208

GENTING

GENTING BHD

194

GENM

GENTING MALAYSIA BERHAD

190

YTLPOWR

YTL POWER INTERNATIONAL BHD

182

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

EDUSPEC-OR

0.005

0.00

75,002,700

HUBLINE

0.065

+0.005

65,800,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More